Douglas Emmett, Inc. (DEI)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 888 | 918 | 994 | 1,020 | 986 | 1,004 | 1,008 | 1,021 |
| Operating profit | $m | 190 | 191 | ||||||
| Net profit | $m | 50 | 65 | 97 | -43 | 24 | 16 | -23 | -22 |
| EPS reported | $ | 0.10 | -0.14 | ||||||
| Operating cashflow per share | $ | 2.31 | 2.56 | ||||||
| Capex per share | $ | 1.15 | 1.42 | ||||||
| FCF per share | $ | 1.16 | 1.14 | ||||||
| Free cash flow | $m | 194 | 191 | ||||||
| Net debt | $m | 5,215 | 5,368 | ||||||
| Book value equity | $m | 1,905 | 1,839 | ||||||
| Book value per share | $ | 11.37 | 10.98 | ||||||
| Number of shares | m | 167.45 | 167.49 | ||||||
| DPS (TTM paid) | $ | 0.76 | 0.95 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 113.07 | - | ||||||
| P/B LTM | x | 0.97 | 1.00 | ||||||
| P/S LTM | x | 1.83 | 1.83 | ||||||
| P/FCF LTM | x | 9.46 | 9.64 | ||||||
| EV/EBITDA LTM | x | 10.80 | 11.74 | ||||||
| EV/Sales LTM | x | 7.04 | 7.25 | ||||||
| Earnings Yield LTM | % | +0.88% | -1.20% | ||||||
| FCF Yield | % | +10.57% | +10.37% | ||||||
| Quality | |||||||||
| ROE | % | +0.85% | -1.21% | ||||||
| ROIC | % | +2.09% | +2.05% | ||||||
| Operating margin | % | +18.97% | +19.00% | ||||||
| Gross margin | % | +63.35% | +63.18% | ||||||
| FCF/Sales | % | +19.37% | +18.95% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -25.23% | - | ||||||
| Sales Growth YoY | % | +1.77% | +2.13% | ||||||
| Net Income Growth YoY | % | -30.83% | - | ||||||
| FCF Growth | % | +14.86% | +12.74% | ||||||
| Operating Profit Growth | % | -7.91% | -7.42% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +6.92% | +6.65% | ||||||
| Dividend Growth | % | 0.00% | +25.00% | ||||||
| Payout Ratio | % | +781.87% | -417.24% | ||||||
| FCF/Debt | x | 0.03 | 0.03 | ||||||
| Net Debt/EBITDA | x | 7.99 | 8.96 | ||||||
| EBIT/Net interest | x | 0.71 | 0.70 | ||||||
| Net debt/market cap | % | +3.02% | +2.99% | ||||||
| Net debt/Equity | x | 2.74 | 2.92 | ||||||
| Gross debt/equity | x | 2.92 | 3.12 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Douglas Emmett, Inc. is a fully integrated, self-administered and self-managed real estate investment trust , and one of the largest owners and operators of high-quality office and multifamily properties located in the premier coastal submarkets of Los Angeles and Honolulu. Douglas Emmett focuses on owning and acquiring a substantial share of top-tier office properties and premier multifamily communities in neighborhoods that possess significant supply constraints, high-end executive housing and key lifestyle amenities.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Douglas Emmett, Inc. is a fully integrated, self-administered and self-managed real estate investment trust , and one of the largest owners and operators of high-quality office and multifamily properties located in the premier coastal submarkets of Los Angeles and Honolulu. Douglas Emmett focuses on owning and acquiring a substantial share of top-tier office properties and premier multifamily communities in neighborhoods that possess significant supply constraints, high-end executive housing and key lifestyle amenities.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free